Estimating The Intrinsic Value Of Orbis Spólka Akcyjna (WSE:ORB)

Does the share price for Orbis Spólka Akcyjna (WSE:ORB) reflect it’s really worth? Today, I will calculate the stock’s intrinsic value by projecting its future cash flows and then discounting them to today’s value. This is done using the discounted cash flows (DCF) model. It may sound complicated, but actually it is quite simple! Anyone interested in learning a bit more about intrinsic value should have a read of the Simply Wall St analysis model. If you are reading this and its not July 2018 then I highly recommend you check out the latest calculation for Orbis Spólka Akcyjna by following the link below.

View our latest analysis for Orbis Spólka Akcyjna

The method

We are going to use a two-stage DCF model, which, as the name states, takes into account two stages of growth. The first stage is generally a higher growth period which levels off heading towards the terminal value, captured in the second ‘steady growth’ period. To begin with we have to get estimates of the next five years of cash flows. For this I used the consensus of the analysts covering the stock, as you can see below. The sum of these cash flows is then discounted to today’s value.

5-year cash flow forecast

2018 2019 2020 2021 2022
Levered FCF (PLN, Millions) PLN374.00 PLN247.50 PLN293.00 PLN302.00 PLN317.00
Source Analyst x1 Analyst x2 Analyst x2 Analyst x1 Analyst x1
Present Value Discounted @ 8.67% PLN344.18 PLN209.60 PLN228.35 PLN216.59 PLN209.22

Present Value of 5-year Cash Flow (PVCF)= zł1.21b

After calculating the present value of future cash flows in the intial 5-year period we need to calculate the Terminal Value, which accounts for all the future cash flows beyond the first stage. For a number of reasons a very conservative growth rate is used that cannot exceed that of the GDP. In this case I have used the 10-year government bond rate (3.3%). In the same way as with the 5-year ‘growth’ period, we discount this to today’s value at a cost of equity of 8.7%.

Terminal Value (TV) = FCF2022 × (1 + g) ÷ (r – g) = zł317.00m × (1 + 3.3%) ÷ (8.7% – 3.3%) = zł6.14b

Present Value of Terminal Value (PVTV) = TV / (1 + r)5 = zł6.14b ÷ ( 1 + 8.7%)5 = zł4.05b

The total value is the sum of cash flows for the next five years and the discounted terminal value, which results in the Total Equity Value, which in this case is zł5.26b. In the final step we divide the equity value by the number of shares outstanding. If the stock is an depositary receipt (represents a specified number of shares in a foreign corporation) or ADR then we use the equivalent number. This results in an intrinsic value of PLN114.1. Compared to the current share price of PLN91.6, the stock is about right, perhaps slightly undervalued at a 19.72% discount to what it is available for right now.

WSE:ORB Intrinsic Value Export July 26th 18
WSE:ORB Intrinsic Value Export July 26th 18

Important assumptions

Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual cash flows. If you don’t agree with my result, have a go at the calculation yourself and play with the assumptions. Because we are looking at Orbis Spólka Akcyjna as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighed average cost of capital, WACC) which accounts for debt. In this calculation I’ve used 8.7%, which is based on a levered beta of 0.800. This is derived from the Bottom-Up Beta method based on comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

Next Steps:

Whilst important, DCF calculation shouldn’t be the only metric you look at when researching a company. For ORB, I’ve put together three essential aspects you should further examine:

  1. Financial Health: Does ORB have a healthy balance sheet? Take a look at our free balance sheet analysis with six simple checks on key factors like leverage and risk.
  2. Future Earnings: How does ORB’s growth rate compare to its peers and the wider market? Dig deeper into the analyst consensus number for the upcoming years by interacting with our free analyst growth expectation chart.
  3. Other High Quality Alternatives: Are there other high quality stocks you could be holding instead of ORB? Explore our interactive list of high quality stocks to get an idea of what else is out there you may be missing!

PS. The Simply Wall St app conducts a discounted cash flow for every stock on the WSE every 6 hours. If you want to find the calculation for other stocks just search here.

To help readers see past the short term volatility of the financial market, we aim to bring you a long-term focused research analysis purely driven by fundamental data. Note that our analysis does not factor in the latest price-sensitive company announcements.

The author is an independent contributor and at the time of publication had no position in the stocks mentioned. For errors that warrant correction please contact the editor at editorial-team@simplywallst.com.